Flat
SA2
2 beds
1 bath
Millwood Gardens, Killay, Swansea SA2
Wales, Wales · SA2
View property listing
Initial Investment
£58,348First YearProfit From Rental Income
£11,620
↗ 20%After 5 Years
Change In Property Value
£52,426
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,784 | £12,020 | £12,260 | £12,567 | £12,881 | £61,511 |
| Total Expenses | £9,291 | £9,365 | £9,430 | £9,503 | £9,577 | £47,166 |
| Profit Before Tax | £2,493 | £2,655 | £2,830 | £3,064 | £3,304 | £14,345 |
| Profit After Tax | £2,019 | £2,150 | £2,292 | £2,482 | £2,676 | £11,620 |
| Change In Property Value | £5,700 | £9,785 | £12,329 | £13,069 | £11,544 | £52,426 |
| Net Return | £7,719 | £11,935 | £14,621 | £15,550 | £14,220 | £64,045 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 20% | 25% | 27% | 24% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change